[KPS] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -104.67%
YoY- -166.73%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 62,914 21,249 22,186 88,066 78,533 117,071 113,753 -9.39%
PBT -25,490 95 52,232 -10,882 -4,741 -45,973 -4,451 33.72%
Tax -3,313 16,076 -20,684 -2,746 1,555 6,682 -11,314 -18.49%
NP -28,803 16,171 31,548 -13,628 -3,186 -39,291 -15,765 10.55%
-
NP to SH -28,927 14,374 31,700 -10,688 -4,007 -31,870 -5,679 31.13%
-
Tax Rate - -16,922.11% 39.60% - - - - -
Total Cost 91,717 5,078 -9,362 101,694 81,719 156,362 129,518 -5.58%
-
Net Worth 1,327,350 1,237,529 1,202,599 1,104,084 1,155,490 1,088,253 962,115 5.50%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 128,961 - 9,546 - -
Div Payout % - - - 0.00% - 0.00% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,327,350 1,237,529 1,202,599 1,104,084 1,155,490 1,088,253 962,115 5.50%
NOSH 499,004 499,004 499,004 504,148 485,499 477,304 490,874 0.27%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -45.78% 76.10% 142.20% -15.47% -4.06% -33.56% -13.86% -
ROE -2.18% 1.16% 2.64% -0.97% -0.35% -2.93% -0.59% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.61 4.26 4.45 17.47 16.18 24.53 23.17 -9.63%
EPS -5.80 2.80 6.30 -2.10 -0.80 -6.70 -1.20 29.99%
DPS 0.00 0.00 0.00 25.58 0.00 2.00 0.00 -
NAPS 2.66 2.48 2.41 2.19 2.38 2.28 1.96 5.21%
Adjusted Per Share Value based on latest NOSH - 504,148
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.44 3.86 4.03 16.02 14.28 21.29 20.69 -9.39%
EPS -5.26 2.61 5.77 -1.94 -0.73 -5.80 -1.03 31.19%
DPS 0.00 0.00 0.00 23.45 0.00 1.74 0.00 -
NAPS 2.414 2.2506 2.1871 2.0079 2.1014 1.9792 1.7498 5.50%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.20 1.16 1.46 1.92 0.91 0.91 1.35 -
P/RPS 9.52 27.24 32.84 10.99 5.63 3.71 5.83 8.50%
P/EPS -20.70 40.27 22.98 -90.57 -110.26 -13.63 -116.69 -25.02%
EY -4.83 2.48 4.35 -1.10 -0.91 -7.34 -0.86 33.28%
DY 0.00 0.00 0.00 13.32 0.00 2.20 0.00 -
P/NAPS 0.45 0.47 0.61 0.88 0.38 0.40 0.69 -6.87%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 26/02/15 26/02/14 27/02/13 29/02/12 23/02/11 -
Price 1.18 1.00 1.56 1.88 1.03 1.10 1.26 -
P/RPS 9.36 23.48 35.09 10.76 6.37 4.48 5.44 9.45%
P/EPS -20.36 34.72 24.56 -88.68 -124.80 -16.47 -108.91 -24.36%
EY -4.91 2.88 4.07 -1.13 -0.80 -6.07 -0.92 32.16%
DY 0.00 0.00 0.00 13.61 0.00 1.82 0.00 -
P/NAPS 0.44 0.40 0.65 0.86 0.43 0.48 0.64 -6.04%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment